Proposed Project Electronic Gadgets

Sales per annum (in Rs. Lakhs)

image

Year

100.00

image

Year

110.00

image

Year

121.00

image

Year

133.10

image

Year

146.41


Final Product / Service

alu

Electronic Gadgets such as TV, Mobile, Refrigerator, Mobile

Electrical Equipments / Fittings Required

image AC
image CCTV
image Light

Employment Generation

  • 1 Service Technician
  • 1 Front Desk Bill counter
  • 2 Sales Executive

Business Premises

1Lease (1000 sq. ft.)

Equipments Required

1Nil

Furniture Required

1Chairs
2 Glass Display Counter
3 Cash Counter

Premises (lease) 00.00
Interior Civil Work including False Ceiling, Wall Rack, Partition Rack, Etc. (200 sq. ft. @ Rs. 800 per sq. ft.) (Shop Premises) 1.60
Furniture and Fixtures 1.50
Electrical Equipment / Fittings 1.22
Desktop and Printer 0.60
Software Cost (Tally/SAP) 0.30
Inverter (10 kv)/ DG Set 0.20
Preliminary & Preoperative Expenses 1.61
Sub-total (A) 7.03
Total Working Capital Req. (Lump sum) (B) 20.00
Total Project Cost (A+B) 27.03
Amount
TERM LOAN (75% of A) 5.27
WORKING CAPITAL LOAN (75% of B) 15.00
Total 20.27
Equity 6.76
Total Funds Required 27.03

Financial Benchmarks

image

Year

image

Year

image

Year

image

Year

image

Year

Target Revenue 100.00 110.00 121.00 133.10 146.41
Break Even Point 12% 11% 10% 9% 9%
DSCR including Principal Repayment 13.69 16.39 19.67 23.65 28.62

Power Rate per unit Rs. 8.5/unit
Power Requirement Rs. 163200 p.a.
Interest Rate Assumed 8.5% p.a.
Repayment Period 5 years repayment and 3 months moratorium
Whether the activity is in the Negative list under MSME? No
background image